Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page.

 Off Market Investor Special!

  • casa
    1459 ft2
    bedroom 3 habitaciones
    bathroom 2 Baños
  • Venta y Renta
    $58,000
    estado : disponible
    Año de construcción : 1984
 descripción
 Rehab Work Needed
 Servicios generales
 distancia
Galería de imágenes

 resumen

visión de conjunto
Off Market Investor Special! Venta y Renta
$58,000
Property ID: FL190759008
dirección: Login to View
ciudad: Keystone Heights
Estado / Provincia: FL
Código Postal: 32656
país: USA


Rental Analysis

+ Purchase Price: $58,000
+ Purchase Closing Cost: $1,740
+ Rehab Cost: $50,000
Total Acquisition Cost: $109,740


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 12.73%


Flip Analysis

+ Purchase Price: $58,000
+ Purchase Closing Cost: $1,740
+ Rehab Cost: $50,000
Total Acquisition Cost: $109,740


+ Selling closing cost: $4,500
+ Agent Commision : $4,500
Total Holding Cost: $9,000


Total Flip Cost: $118,740
Projected ARV: $150,000
Net Income (Profit): $31,260
CAP Rate: 26.33%

 mensaje

2 + 4 = ?